[CIMB] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Cumulative Result
Revenue	17,189,003	17,795,879	17,381,968	17,626,496	16,065,255	15,395,790	14,145,924	3.29%
YoY %	-3.41%	2.38%	-1.39%	9.72%	4.35%	8.84%	-	-
Horiz. %	121.51%	125.80%	122.88%	124.60%	113.57%	108.84%	100.00%	-
PBT	1,530,329	5,974,840	7,200,667	6,109,985	4,884,144	3,913,993	4,276,423	-15.72%
YoY %	-74.39%	-17.02%	17.85%	25.10%	24.79%	-8.48%	-	-
Horiz. %	35.79%	139.72%	168.38%	142.88%	114.21%	91.52%	100.00%	-
Tax	-383,760	-1,519,653	-1,537,314	-1,502,019	-1,251,187	-1,018,048	-1,101,866	-16.10%
YoY %	74.75%	1.15%	-2.35%	-20.05%	-22.90%	7.61%	-	-
Horiz. %	34.83%	137.92%	139.52%	136.32%	113.55%	92.39%	100.00%	-
NP	1,146,569	4,455,187	5,663,353	4,607,966	3,632,957	2,895,945	3,174,557	-15.59%
YoY %	-74.26%	-21.33%	22.90%	26.84%	25.45%	-8.78%	-	-
Horiz. %	36.12%	140.34%	178.40%	145.15%	114.44%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,194,424	4,559,656	5,583,510	4,475,175	3,564,190	2,849,509	3,106,808	-14.71%
YoY %	-73.80%	-18.34%	24.77%	25.56%	25.08%	-8.28%	-	-
Horiz. %	38.45%	146.76%	179.72%	144.04%	114.72%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	25.43%	21.35%	24.58%	25.62%	26.01%	25.77%	-
YoY %	-1.38%	19.11%	-13.14%	-4.06%	-1.50%	0.93%	-	-
Horiz. %	97.32%	98.68%	82.85%	95.38%	99.42%	100.93%	100.00%	-
Total Cost	16,042,434	13,340,692	11,718,615	13,018,530	12,432,298	12,499,845	10,971,367	6.53%
YoY %	20.25%	13.84%	-9.99%	4.72%	-0.54%	13.93%	-	-
Horiz. %	146.22%	121.60%	106.81%	118.66%	113.32%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,925,837	55,791,709	51,096,139	47,841,687	45,091,606	40,767,812	36,804,236	7.21%
YoY %	0.24%	9.19%	6.80%	6.10%	10.61%	10.77%	-	-
Horiz. %	151.95%	151.59%	138.83%	129.99%	122.52%	110.77%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	477,294	2,559,523	2,378,157	2,287,062	1,765,183	1,186,589	1,243,386	-14.73%
YoY %	-81.35%	7.63%	3.98%	29.57%	48.76%	-4.57%	-	-
Horiz. %	38.39%	205.85%	191.26%	183.94%	141.97%	95.43%	100.00%	-
Div Payout %	39.96%	56.13%	42.59%	51.11%	49.53%	41.64%	40.02%	-
YoY %	-28.81%	31.79%	-16.67%	3.19%	18.95%	4.05%	-	-
Horiz. %	99.85%	140.25%	106.42%	127.71%	123.76%	104.05%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	55,925,837	55,791,709	51,096,139	47,841,687	45,091,606	40,767,812	36,804,236	7.21%
YoY %	0.24%	9.19%	6.80%	6.10%	10.61%	10.77%	-	-
Horiz. %	151.95%	151.59%	138.83%	129.99%	122.52%	110.77%	100.00%	-
NOSH	9,922,971	9,922,971	9,564,459	9,225,547	8,868,384	8,475,636	8,289,242	3.04%
YoY %	0.00%	3.75%	3.67%	4.03%	4.63%	2.25%	-	-
Horiz. %	119.71%	119.71%	115.38%	111.30%	106.99%	102.25%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.67%	25.03%	32.58%	26.14%	22.61%	18.81%	22.44%	-
YoY %	-73.35%	-23.17%	24.64%	15.61%	20.20%	-16.18%	-	-
Horiz. %	29.72%	111.54%	145.19%	116.49%	100.76%	83.82%	100.00%	-
ROE	2.14%	8.17%	10.93%	9.35%	7.90%	6.99%	8.44%	-
YoY %	-73.81%	-25.25%	16.90%	18.35%	13.02%	-17.18%	-	-
Horiz. %	25.36%	96.80%	129.50%	110.78%	93.60%	82.82%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	173.22	180.77	182.73	192.68	182.02	181.65	170.65	0.24%
YoY %	-4.18%	-1.07%	-5.16%	5.86%	0.20%	6.45%	-	-
Horiz. %	101.51%	105.93%	107.08%	112.91%	106.66%	106.45%	100.00%	-
EPS	12.04	46.98	59.67	49.63	41.00	33.62	37.48	-17.22%
YoY %	-74.37%	-21.27%	20.23%	21.05%	21.95%	-10.30%	-	-
Horiz. %	32.12%	125.35%	159.20%	132.42%	109.39%	89.70%	100.00%	-
DPS	4.81	26.00	25.00	25.00	20.00	14.00	15.00	-17.25%
YoY %	-81.50%	4.00%	0.00%	25.00%	42.86%	-6.67%	-	-
Horiz. %	32.07%	173.33%	166.67%	166.67%	133.33%	93.33%	100.00%	-
NAPS	5.636	5.6674	5.3714	5.2296	5.109	4.81	4.44	4.05%
YoY %	-0.55%	5.51%	2.71%	2.36%	6.22%	8.33%	-	-
Horiz. %	126.94%	127.64%	120.98%	117.78%	115.07%	108.33%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 9,225,547
RPS	160.35	166.01	162.15	164.43	149.87	143.62	131.96	3.29%
YoY %	-3.41%	2.38%	-1.39%	9.72%	4.35%	8.84%	-	-
Horiz. %	121.51%	125.80%	122.88%	124.61%	113.57%	108.84%	100.00%	-
EPS	11.14	42.54	52.09	41.75	33.25	26.58	28.98	-14.71%
YoY %	-73.81%	-18.33%	24.77%	25.56%	25.09%	-8.28%	-	-
Horiz. %	38.44%	146.79%	179.74%	144.06%	114.73%	91.72%	100.00%	-
DPS	4.45	23.88	22.19	21.34	16.47	11.07	11.60	-14.74%
YoY %	-81.37%	7.62%	3.98%	29.57%	48.78%	-4.57%	-	-
Horiz. %	38.36%	205.86%	191.29%	183.97%	141.98%	95.43%	100.00%	-
NAPS	5.2172	5.2047	4.7667	4.4631	4.2065	3.8032	3.4334	7.21%
YoY %	0.24%	9.19%	6.80%	6.10%	10.60%	10.77%	-	-
Horiz. %	151.95%	151.59%	138.83%	129.99%	122.52%	110.77%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	4.30	5.15	5.71	6.54	4.51	4.54	5.56	-
P/RPS	2.48	2.85	3.12	3.39	2.48	2.50	3.26	-4.45%
YoY %	-12.98%	-8.65%	-7.96%	36.69%	-0.80%	-23.31%	-	-
Horiz. %	76.07%	87.42%	95.71%	103.99%	76.07%	76.69%	100.00%	-
P/EPS	35.72	11.12	9.73	13.37	11.17	13.50	14.83	15.76%
YoY %	221.22%	14.29%	-27.23%	19.70%	-17.26%	-8.97%	-	-
Horiz. %	240.86%	74.98%	65.61%	90.16%	75.32%	91.03%	100.00%	-
EY	2.80	8.99	10.28	7.48	8.95	7.41	6.74	-13.60%
YoY %	-68.85%	-12.55%	37.43%	-16.42%	20.78%	9.94%	-	-
Horiz. %	41.54%	133.38%	152.52%	110.98%	132.79%	109.94%	100.00%	-
DY	1.12	5.05	4.38	3.82	4.43	3.08	2.70	-13.62%
YoY %	-77.82%	15.30%	14.66%	-13.77%	43.83%	14.07%	-	-
Horiz. %	41.48%	187.04%	162.22%	141.48%	164.07%	114.07%	100.00%	-
P/NAPS	0.76	0.91	1.06	1.25	0.88	0.94	1.25	-7.95%
YoY %	-16.48%	-14.15%	-15.20%	42.05%	-6.38%	-24.80%	-	-
Horiz. %	60.80%	72.80%	84.80%	100.00%	70.40%	75.20%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	28/02/20	28/02/19	28/02/18	28/02/17	25/02/16	27/02/15	-
Price	4.33	4.82	5.85	7.19	4.97	4.25	5.95	-
P/RPS	2.50	2.67	3.20	3.73	2.73	2.34	3.49	-5.40%
YoY %	-6.37%	-16.56%	-14.21%	36.63%	16.67%	-32.95%	-	-
Horiz. %	71.63%	76.50%	91.69%	106.88%	78.22%	67.05%	100.00%	-
P/EPS	35.97	10.41	9.97	14.70	12.31	12.64	15.88	14.58%
YoY %	245.53%	4.41%	-32.18%	19.42%	-2.61%	-20.40%	-	-
Horiz. %	226.51%	65.55%	62.78%	92.57%	77.52%	79.60%	100.00%	-
EY	2.78	9.61	10.03	6.80	8.13	7.91	6.30	-12.73%
YoY %	-71.07%	-4.19%	47.50%	-16.36%	2.78%	25.56%	-	-
Horiz. %	44.13%	152.54%	159.21%	107.94%	129.05%	125.56%	100.00%	-
DY	1.11	5.39	4.27	3.48	4.02	3.29	2.52	-12.76%
YoY %	-79.41%	26.23%	22.70%	-13.43%	22.19%	30.56%	-	-
Horiz. %	44.05%	213.89%	169.44%	138.10%	159.52%	130.56%	100.00%	-
P/NAPS	0.77	0.85	1.09	1.37	0.97	0.88	1.34	-8.81%
YoY %	-9.41%	-22.02%	-20.44%	41.24%	10.23%	-34.33%	-	-
Horiz. %	57.46%	63.43%	81.34%	102.24%	72.39%	65.67%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos